[CHOOBEE] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -29.66%
YoY- 0.95%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 329,037 324,280 305,302 306,628 336,543 330,941 305,516 5.05%
PBT 23,947 33,306 38,380 42,560 63,707 63,662 58,380 -44.70%
Tax -6,731 -8,761 -10,198 -11,432 -19,456 -19,764 -18,732 -49.36%
NP 17,216 24,545 28,182 31,128 44,251 43,898 39,648 -42.57%
-
NP to SH 16,593 23,665 27,178 31,128 44,251 43,898 39,648 -43.96%
-
Tax Rate 28.11% 26.30% 26.57% 26.86% 30.54% 31.05% 32.09% -
Total Cost 311,821 299,734 277,120 275,500 292,292 287,042 265,868 11.18%
-
Net Worth 283,295 284,066 278,801 274,019 270,570 259,845 246,658 9.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,592 - - - 4,410 - - -
Div Payout % 100.00% - - - 9.97% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 283,295 284,066 278,801 274,019 270,570 259,845 246,658 9.64%
NOSH 103,771 103,674 103,259 103,015 102,101 101,900 101,505 1.47%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.23% 7.57% 9.23% 10.15% 13.15% 13.26% 12.98% -
ROE 5.86% 8.33% 9.75% 11.36% 16.35% 16.89% 16.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.08 312.79 295.66 297.65 329.61 324.77 300.99 3.52%
EPS 15.99 22.83 26.32 29.32 43.34 43.08 39.06 -44.77%
DPS 15.99 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 2.73 2.74 2.70 2.66 2.65 2.55 2.43 8.04%
Adjusted Per Share Value based on latest NOSH - 103,015
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 167.85 165.42 155.74 156.42 171.68 168.82 155.85 5.05%
EPS 8.46 12.07 13.86 15.88 22.57 22.39 20.23 -43.98%
DPS 8.46 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 1.4451 1.4491 1.4222 1.3978 1.3802 1.3255 1.2583 9.63%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.34 1.65 2.30 2.66 2.91 2.38 2.31 -
P/RPS 0.42 0.53 0.78 0.89 0.88 0.73 0.77 -33.16%
P/EPS 8.38 7.23 8.74 8.80 6.71 5.52 5.91 26.13%
EY 11.93 13.83 11.44 11.36 14.89 18.10 16.91 -20.69%
DY 11.93 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 0.49 0.60 0.85 1.00 1.10 0.93 0.95 -35.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 22/11/05 18/08/05 27/05/05 25/02/05 26/11/04 24/08/04 -
Price 1.44 1.50 2.11 2.37 2.80 2.50 2.25 -
P/RPS 0.45 0.48 0.71 0.80 0.85 0.77 0.75 -28.79%
P/EPS 9.01 6.57 8.02 7.84 6.46 5.80 5.76 34.64%
EY 11.10 15.22 12.47 12.75 15.48 17.23 17.36 -25.72%
DY 11.10 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.53 0.55 0.78 0.89 1.06 0.98 0.93 -31.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment